The Discounted Cash Flow (DCF) valuation of Macromill Embrain Co Ltd (169330.KQ) is 3,352.36 KRW. With the latest stock price at 2,265.00 KRW, the upside of Macromill Embrain Co Ltd based on DCF is 48.0%.
Based on the latest price of 2,265.00 KRW and our DCF valuation, Macromill Embrain Co Ltd (169330.KQ) is a buy. buying 169330.KQ stocks now will result in a potential gain of 48.0%.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 10.0% | 8.0% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 2,551.52 - 5,036.94 | 3,352.36 |
| Upside | 12.6% - 122.4% | 48.0% |